Flat
UB7
2 beds
1 bath
Clovelly Court, Wintergreen Boulevard, West Drayton UB7
London, England · UB7
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£11,542
↗ 12%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
45%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,368 | £19,659 | £20,150 | £20,654 | £21,273 | £101,104 |
| Total Expenses | £17,139 | £17,244 | £17,364 | £17,487 | £17,619 | £86,854 |
| Profit Before Tax | £2,229 | £2,414 | £2,786 | £3,167 | £3,654 | £14,249 |
| Profit After Tax | £1,805 | £1,956 | £2,256 | £2,565 | £2,960 | £11,542 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £1,808 | £1,959 | £8,257 | £13,275 | £17,212 | £42,510 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change